Delaney Mohr

2/12/19

Excel Application: My Budget

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Car 90 60 62 80 37 65 50 93 55 61 52 47
School 360 25 30 45 20 75 25 450 70 35 30 27
Clothes 25 34 45 15 0 42 19 75 23 12 15 32
Food 50 30 25 45 65 13 20 14 21 27 23 24
Recreational 15 15 20 25 12 85 35 30 25 40 51 150
Sum: 540 164 182 210 134 280 149 662 194 175 171 280

Income: 500 350 300 250 300 350 400 500 550 400 250 300

Net income: -40 186 118 40 166 70 251 -162 356 225 79 20

Median: 50 30 30 45 20 65 25 75 25 35 30 32
Average: 108 32.8 36.4 42 26.8 56 29.8 132.4 38.8 35 34.2 56

700
600 Delaney's Budget
30
14
75
15
500 50
25
400 Max expenditure: 75
300 450
360
85
200 25 13 25 150
15 20
25 45 42 21 40 51
30 45 15 12 35 23 27 24
100 34 45 65 75 20
19 70 12 23
15 32
25 30 0 25 35 30 27
90 60 62 80 20 65 50 93 55 61 52 47
0 37
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Car School Clothes Food Recreational